[TSM] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 148.03%
YoY- 665.41%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 155,398 118,793 68,584 34,560 112,898 82,326 51,390 108.41%
PBT 29,217 20,557 10,599 5,733 4,243 5,603 4,237 260.17%
Tax -13,747 -11,002 -6,012 -3,330 -9,246 -7,321 -4,768 101.92%
NP 15,470 9,555 4,587 2,403 -5,003 -1,718 -531 -
-
NP to SH 15,470 9,555 4,587 2,403 -5,003 -1,718 -531 -
-
Tax Rate 47.05% 53.52% 56.72% 58.08% 217.91% 130.66% 112.53% -
Total Cost 139,928 109,238 63,997 32,157 117,901 84,044 51,921 93.07%
-
Net Worth 57,261 51,433 46,135 44,028 41,338 45,070 46,197 15.31%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 57,261 51,433 46,135 44,028 41,338 45,070 46,197 15.31%
NOSH 53,019 53,024 53,028 53,046 52,997 53,024 53,100 -0.10%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 9.96% 8.04% 6.69% 6.95% -4.43% -2.09% -1.03% -
ROE 27.02% 18.58% 9.94% 5.46% -12.10% -3.81% -1.15% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 293.10 224.03 129.33 65.15 213.02 155.26 96.78 108.62%
EPS 29.15 18.02 8.65 4.53 -9.44 -3.24 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.97 0.87 0.83 0.78 0.85 0.87 15.42%
Adjusted Per Share Value based on latest NOSH - 53,046
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 121.94 93.22 53.82 27.12 88.59 64.60 40.33 108.39%
EPS 12.14 7.50 3.60 1.89 -3.93 -1.35 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4493 0.4036 0.362 0.3455 0.3244 0.3537 0.3625 15.31%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 31/12/04 28/09/04 23/06/04 31/03/04 17/12/03 26/09/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment